[MTDACPI] QoQ Quarter Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -4575.18%
YoY- -332.43%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 159,063 89,007 60,260 70,717 87,830 80,652 72,056 69.29%
PBT -6,613 -881 -848 -108,401 -1,914 2,633 4,789 -
Tax -1,001 -303 -112 441 -4 2 -789 17.14%
NP -7,614 -1,184 -960 -107,960 -1,918 2,635 4,000 -
-
NP to SH -7,913 -1,049 -574 -108,324 -2,317 2,268 4,000 -
-
Tax Rate - - - - - -0.08% 16.48% -
Total Cost 166,677 90,191 61,220 178,677 89,748 78,017 68,056 81.39%
-
Net Worth 320,498 224,406 226,930 259,043 344,239 336,884 335,999 -3.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 320,498 224,406 226,930 259,043 344,239 336,884 335,999 -3.09%
NOSH 221,033 132,784 133,488 132,842 132,399 132,631 133,333 39.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.79% -1.33% -1.59% -152.66% -2.18% 3.27% 5.55% -
ROE -2.47% -0.47% -0.25% -41.82% -0.67% 0.67% 1.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.96 67.03 45.14 53.23 66.34 60.81 54.04 20.97%
EPS -3.58 -0.79 -0.43 -81.54 -1.74 1.71 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.69 1.70 1.95 2.60 2.54 2.52 -30.75%
Adjusted Per Share Value based on latest NOSH - 132,842
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.67 38.43 26.02 30.53 37.92 34.82 31.11 69.28%
EPS -3.42 -0.45 -0.25 -46.77 -1.00 0.98 1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3837 0.9688 0.9797 1.1183 1.4862 1.4544 1.4506 -3.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.26 0.94 0.92 1.01 0.64 0.62 0.77 -
P/RPS 1.75 1.40 2.04 1.90 0.96 1.02 1.42 14.90%
P/EPS -35.20 -118.99 -213.95 -1.24 -36.57 36.26 25.67 -
EY -2.84 -0.84 -0.47 -80.74 -2.73 2.76 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.56 0.54 0.52 0.25 0.24 0.31 98.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 30/08/06 30/05/06 24/02/06 24/11/05 29/08/05 -
Price 1.86 1.26 0.85 0.88 0.69 0.64 0.61 -
P/RPS 2.58 1.88 1.88 1.65 1.04 1.05 1.13 73.13%
P/EPS -51.96 -159.49 -197.67 -1.08 -39.43 37.43 20.33 -
EY -1.92 -0.63 -0.51 -92.66 -2.54 2.67 4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.75 0.50 0.45 0.27 0.25 0.24 204.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment